LG(5) P4-22 Integrative: Pro forma statements Provincial Imports Inc. has assembled last year's financial statements (income statement and balance sheet below) and financial projections for use in preparing financial plans for the coming year. Less: Cash dividends 288,000 To retained earnings $660,000 Provincial Imports Inc. Balance Sheet for the Year Just Ended nformation related to financial projections for next year is as follows: 1. Projected sales are $6,000,000. 2. Cost of goods sold last year includes $1,000,000 in fixed costs. 3. Operating expense last year includes $250,000 in fixed costs. 4. Interest expense will remain unchanged. 5. The firm will pay cash dividends amounting to 40% of net profits after taxes. 6. Cash and inventories will double. 7. Marketable securities, notes payable, long-term debt, and common stock will remain unchanged. 8. Accounts receivable, accounts payable, and other current liabilities will change in direct response to the change in sales. 9. A new computer system costing $356,000 will be purchased during the 9. A new computer system costing $356,000 will be purchased during the year. Total depreciation expense for the year will be $110,000. 10. The tax rate will remain at 21% and taxes payable are 38% of the tax liability on the income statement. a. Prepare a pro forma income statement for next year using the fixed cost data given to improve the accuracy of the percent-ofsales method. b. Prepare a pro forma balance sheet for next year using the information given and the judgmental approach. Include a reconciliation of the retained earnings account. c. Analyze these statements, and discuss the resulting external financing required. LG(5) P4-22 Integrative: Pro forma statements Provincial Imports Inc. has assembled last year's financial statements (income statement and balance sheet below) and financial projections for use in preparing financial plans for the coming year. Less: Cash dividends 288,000 To retained earnings $660,000 Provincial Imports Inc. Balance Sheet for the Year Just Ended nformation related to financial projections for next year is as follows: 1. Projected sales are $6,000,000. 2. Cost of goods sold last year includes $1,000,000 in fixed costs. 3. Operating expense last year includes $250,000 in fixed costs. 4. Interest expense will remain unchanged. 5. The firm will pay cash dividends amounting to 40% of net profits after taxes. 6. Cash and inventories will double. 7. Marketable securities, notes payable, long-term debt, and common stock will remain unchanged. 8. Accounts receivable, accounts payable, and other current liabilities will change in direct response to the change in sales. 9. A new computer system costing $356,000 will be purchased during the 9. A new computer system costing $356,000 will be purchased during the year. Total depreciation expense for the year will be $110,000. 10. The tax rate will remain at 21% and taxes payable are 38% of the tax liability on the income statement. a. Prepare a pro forma income statement for next year using the fixed cost data given to improve the accuracy of the percent-ofsales method. b. Prepare a pro forma balance sheet for next year using the information given and the judgmental approach. Include a reconciliation of the retained earnings account. c. Analyze these statements, and discuss the resulting external financing required